[MMCCORP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 457,219 0 212,964 0 729,883 546,905 106,955 327.48%
PBT 52,817 0 23,151 0 205,376 161,969 105,014 -49.70%
Tax -40,171 0 -21,583 0 -94,702 -70,733 -48,375 -16.95%
NP 12,646 0 1,568 0 110,674 91,236 56,639 -77.67%
-
NP to SH 12,646 0 1,568 0 110,674 91,236 56,639 -77.67%
-
Tax Rate 76.06% - 93.23% - 46.11% 43.67% 46.07% -
Total Cost 444,573 0 211,396 0 619,209 455,669 50,316 783.56%
-
Net Worth 1,163,879 0 1,198,400 0 653,658 2,115,738 2,099,909 -44.57%
Dividend
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - 43,003 8,362 8,366 -
Div Payout % - - - - 38.86% 9.17% 14.77% -
Equity
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 1,163,879 0 1,198,400 0 653,658 2,115,738 2,099,909 -44.57%
NOSH 1,119,115 1,119,999 1,119,999 860,077 860,077 836,260 836,617 33.76%
Ratio Analysis
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 2.77% 0.00% 0.74% 0.00% 15.16% 16.68% 52.96% -
ROE 1.09% 0.00% 0.13% 0.00% 16.93% 4.31% 2.70% -
Per Share
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 40.86 0.00 19.01 0.00 84.86 65.40 12.78 219.71%
EPS 1.13 0.00 0.14 0.00 12.87 10.91 6.77 -83.30%
DPS 0.00 0.00 0.00 0.00 5.00 1.00 1.00 -
NAPS 1.04 0.00 1.07 0.00 0.76 2.53 2.51 -58.56%
Adjusted Per Share Value based on latest NOSH - 859,906
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 15.01 0.00 6.99 0.00 23.97 17.96 3.51 327.63%
EPS 0.42 0.00 0.05 0.00 3.63 3.00 1.86 -77.41%
DPS 0.00 0.00 0.00 0.00 1.41 0.27 0.27 -
NAPS 0.3822 0.00 0.3936 0.00 0.2147 0.6948 0.6896 -44.57%
Price Multiplier on Financial Quarter End Date
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
Date 31/07/03 30/06/03 30/04/03 31/03/03 30/01/03 31/10/02 31/07/02 -
Price 2.77 2.53 2.05 2.05 2.14 2.11 2.69 -
P/RPS 6.78 0.00 10.78 0.00 2.52 3.23 21.04 -67.77%
P/EPS 245.13 0.00 1,464.29 0.00 16.63 19.34 39.73 516.98%
EY 0.41 0.00 0.07 0.00 6.01 5.17 2.52 -83.73%
DY 0.00 0.00 0.00 0.00 2.34 0.47 0.37 -
P/NAPS 2.66 0.00 1.92 0.00 2.82 0.83 1.07 148.59%
Price Multiplier on Announcement Date
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/09/03 - 26/06/03 - 03/04/03 19/12/02 27/09/02 -
Price 2.60 0.00 2.48 0.00 2.05 1.87 2.16 -
P/RPS 6.36 0.00 13.04 0.00 2.42 2.86 16.90 -62.36%
P/EPS 230.09 0.00 1,771.43 0.00 15.93 17.14 31.91 621.05%
EY 0.43 0.00 0.06 0.00 6.28 5.83 3.13 -86.26%
DY 0.00 0.00 0.00 0.00 2.44 0.53 0.46 -
P/NAPS 2.50 0.00 2.32 0.00 2.70 0.74 0.86 190.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment